[KIMHIN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -67.28%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 257,675 187,963 118,324 53,424 222,396 172,972 111,151 74.89%
PBT 51,314 37,409 23,360 9,594 30,897 28,707 20,515 83.95%
Tax -7,680 -3,242 -1,536 -122 -1,950 -2,135 -1,382 212.76%
NP 43,634 34,167 21,824 9,472 28,947 26,572 19,133 72.99%
-
NP to SH 43,634 34,167 21,824 9,472 28,947 26,572 19,133 72.99%
-
Tax Rate 14.97% 8.67% 6.58% 1.27% 6.31% 7.44% 6.74% -
Total Cost 214,041 153,796 96,500 43,952 193,449 146,400 92,018 75.28%
-
Net Worth 378,121 370,154 368,531 361,317 354,246 350,431 342,593 6.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,271 - - - 7,229 7,240 7,258 0.11%
Div Payout % 16.66% - - - 24.98% 27.25% 37.94% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 378,121 370,154 368,531 361,317 354,246 350,431 342,593 6.78%
NOSH 145,431 144,591 143,957 143,951 144,590 144,806 145,166 0.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.93% 18.18% 18.44% 17.73% 13.02% 15.36% 17.21% -
ROE 11.54% 9.23% 5.92% 2.62% 8.17% 7.58% 5.58% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 177.18 130.00 82.19 37.11 153.81 119.45 76.57 74.67%
EPS 30.00 23.63 15.16 6.58 20.02 18.35 13.18 72.77%
DPS 5.00 0.00 0.00 0.00 5.00 5.00 5.00 0.00%
NAPS 2.60 2.56 2.56 2.51 2.45 2.42 2.36 6.65%
Adjusted Per Share Value based on latest NOSH - 143,951
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 165.58 120.79 76.04 34.33 142.91 111.15 71.43 74.88%
EPS 28.04 21.96 14.02 6.09 18.60 17.08 12.30 72.95%
DPS 4.67 0.00 0.00 0.00 4.65 4.65 4.66 0.14%
NAPS 2.4298 2.3786 2.3682 2.3219 2.2764 2.2519 2.2015 6.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.64 2.22 2.10 1.75 2.08 1.77 2.00 -
P/RPS 1.49 1.71 2.55 4.72 1.35 1.48 2.61 -31.11%
P/EPS 8.80 9.39 13.85 26.60 10.39 9.65 15.17 -30.37%
EY 11.36 10.64 7.22 3.76 9.63 10.37 6.59 43.62%
DY 1.89 0.00 0.00 0.00 2.40 2.82 2.50 -16.96%
P/NAPS 1.02 0.87 0.82 0.70 0.85 0.73 0.85 12.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 11/11/03 20/08/03 27/05/03 24/02/03 29/11/02 28/08/02 -
Price 2.68 2.67 2.00 1.85 1.90 1.90 2.11 -
P/RPS 1.51 2.05 2.43 4.98 1.24 1.59 2.76 -33.03%
P/EPS 8.93 11.30 13.19 28.12 9.49 10.35 16.01 -32.16%
EY 11.20 8.85 7.58 3.56 10.54 9.66 6.25 47.37%
DY 1.87 0.00 0.00 0.00 2.63 2.63 2.37 -14.57%
P/NAPS 1.03 1.04 0.78 0.74 0.78 0.79 0.89 10.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment